[NAKA] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -76.95%
YoY- -59.16%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,420 5,215 11,899 7,025 22,524 49,869 75,292 -43.58%
PBT -1,453 -17,132 -4,775 -3,023 -1,900 77 525 -
Tax 0 -1 0 -1 0 0 0 -
NP -1,453 -17,133 -4,775 -3,024 -1,900 77 525 -
-
NP to SH -1,453 -17,133 -4,775 -3,024 -1,900 77 525 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 3,873 22,348 16,674 10,049 24,424 49,792 74,767 -38.91%
-
Net Worth 28,283 36,016 62,595 90,276 105,247 106,700 113,166 -20.61%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 28,283 36,016 62,595 90,276 105,247 106,700 113,166 -20.61%
NOSH 55,458 55,410 55,394 55,384 55,393 54,999 58,333 -0.83%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -60.04% -328.53% -40.13% -43.05% -8.44% 0.15% 0.70% -
ROE -5.14% -47.57% -7.63% -3.35% -1.81% 0.07% 0.46% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4.36 9.41 21.48 12.68 40.66 90.67 129.07 -43.11%
EPS -2.62 -30.92 -8.62 -5.46 -3.43 0.14 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.65 1.13 1.63 1.90 1.94 1.94 -19.94%
Adjusted Per Share Value based on latest NOSH - 55,485
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4.37 9.41 21.47 12.68 40.65 90.00 135.88 -43.57%
EPS -2.62 -30.92 -8.62 -5.46 -3.43 0.14 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5104 0.65 1.1297 1.6293 1.8994 1.9256 2.0424 -20.61%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.70 0.91 0.34 0.31 0.60 0.69 0.91 -
P/RPS 16.04 9.67 1.58 2.44 1.48 0.76 0.71 68.05%
P/EPS -26.72 -2.94 -3.94 -5.68 -17.49 492.86 101.11 -
EY -3.74 -33.98 -25.35 -17.61 -5.72 0.20 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.40 0.30 0.19 0.32 0.36 0.47 19.49%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 22/08/07 17/08/06 17/08/05 01/09/04 26/08/03 21/08/02 -
Price 0.98 0.86 0.34 0.35 0.56 1.17 0.85 -
P/RPS 22.46 9.14 1.58 2.76 1.38 1.29 0.66 79.91%
P/EPS -37.40 -2.78 -3.94 -6.41 -16.33 835.71 94.44 -
EY -2.67 -35.95 -25.35 -15.60 -6.13 0.12 1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.32 0.30 0.21 0.29 0.60 0.44 27.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment